Flat B1 2 beds 2 baths

Wexler Lofts, Carver Street, Birmingham B1

West Midlands, England · B1

Initial Investment

First Year

£82,125First Year

Profit From Rental Income

After 5 Years

£19,797

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£60,933

↗ 23%After 5 Years

Return On Investment

98%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£14,485	£14,559	£14,650	£14,742	£14,845	£73,281
Profit Before Tax	£4,235	£4,442	£4,826	£5,221	£5,717	£24,440
Profit After Tax	£3,430	£3,598	£3,909	£4,229	£4,631	£19,797
Change In Property Value	£6,688	£6,855	£12,647	£16,153	£18,591	£60,933
Net Return	£10,118	£10,452	£16,556	£20,382	£23,221	£80,729
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	12%	13%	20%	25%	28%	98%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change